Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -19.45% first-year return on $383k initial cash invested.
-19.45%
Cash On Cash
2.11%
Cap Rate
0.35
DSCR
$5,726
Rent
-$6,207
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$5,726 income − $11,933 expenses = $6,207 out of pocket
Investment Breakdown
|
Purchase Price
$1824k
Downpayment
20.0%
Interest Rate
6.4%
Mortgage Duration
30yr.
Cash To Invest
Total
$383k
Downpayment
20%
$365k
Closing costs
1%
$18,239
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$5,726
Total Expenses
$11,933
Mortgage P&I
160%
$9,135
Property Taxes
11%
$644
Home Insurance
12%
$665
HOA
0%
$0
Property Management
10%
$573
CapEx
5%
$286
Vacancy
6%
$344
Maintenance
5%
$286
Other
0%
$0